Hess Corporation logo HES - Hess Corporation

Inactive Ticker HES is not actively trading. Quotes and analytics may be stale.
Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Overvalued Strong
Trading 2003.2% above fair value
Current Price $148.97
Bear Case $0.00 100.0% downside ($0.00 - $148.97) / $148.97 = -100.0% FCF $667M × 8x
Fair Value $7.08 95.2% downside ($7.08 - $148.97) / $148.97 = -95.2% FCF $952M × 11x
Bull Case $29.30 80.3% downside ($29.30 - $148.97) / $148.97 = -80.3% FCF $1238M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 57.0x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $7.08 per share. Range: $0.00 (bear) to $29.30 (bull).

Warnings

⚠ If oil drops to $60/barrel, the stock could fall -100%. Check whether the company can survive at low prices and still pay its dividend.
ℹ Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.

Key Risks

  • Growth DCF inappropriate — commodity volumes do not compound
  • Geopolitical premiums are real but historically temporary
  • Reserve replacement ratio below 100% for 3 years is existential